Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-12-11 (17 years)Status: ActiveBusiness sector: Évaluation des risques et dommagesLocation: SAINT-AVERTIN (37550), Indre-et-Loire
UNION D'EXPERTS : revenue, balance sheet and financial ratios
UNION D'EXPERTS is a French company
founded 17 years ago,
specialized in the sector Évaluation des risques et dommages.
Based in SAINT-AVERTIN (37550),
this company of category PME
shows in 2024 a revenue of 40.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UNION D'EXPERTS (SIREN 509632790)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
40 532 953 €
35 544 172 €
32 551 519 €
22 933 746 €
21 575 603 €
20 119 635 €
17 782 436 €
16 636 435 €
16 063 390 €
Net income
33 500 €
4 496 €
110 661 €
548 854 €
523 638 €
-1 019 075 €
879 754 €
829 176 €
149 965 €
EBITDA
-756 198 €
-921 210 €
-632 611 €
-43 869 €
60 764 €
-377 111 €
-180 619 €
-70 951 €
8 632 €
Net margin
0.1%
0.0%
0.3%
2.4%
2.4%
-5.1%
4.9%
5.0%
0.9%
Revenue and income statement
In 2024, UNION D'EXPERTS achieves revenue of 40.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.3%. Vs 2023, growth of +14% (35.5 M€ -> 40.5 M€). After deducting consumption (37.2 M€), gross margin stands at 3.3 M€, i.e. a rate of 8%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -756 k€, representing -1.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 34 k€, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
40 532 953 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 294 334 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-756 198 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
64 405 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 500 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.9%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
43.309%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
20.773%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-1.996%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-1.176
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
29.277
401.017
246.07
346.086
72.81
69.956
53.048
43.949
43.309
Financial autonomy
20.383
14.167
20.343
13.32
57.099
28.748
20.946
21.13
20.773
Repayment capacity
-1.464
13.213
11.448
-51.883
1.791
-10.407
-0.302
-1.093
-1.176
Cash flow / Revenue
-1.183%
3.034%
3.096%
-0.53%
13.418%
-0.782%
-12.824%
-2.674%
-1.996%
Sector positioning
Debt ratio
43.312024
2022
2023
2024
Q1: 0.34
Med: 15.78
Q3: 51.95
Average
In 2024, the debt ratio of UNION D'EXPERTS (43.31) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
20.77%2024
2022
2023
2024
Q1: 19.33%
Med: 44.34%
Q3: 61.51%
Average
In 2024, the financial autonomy of UNION D'EXPERTS (20.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-1.18 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.14 years
Q3: 1.8 years
Excellent
In 2024, the repayment capacity of UNION D'EXPERTS (-1.18) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 113.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
113.207
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-5.919
Liquidity indicators evolution UNION D'EXPERTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
116.813
146.417
157.483
133.994
191.065
140.706
105.279
119.984
113.207
Interest coverage
1988.438
-210.316
-37.416
-321.457
4599.383
-633.876
-586.653
-1.898
-5.919
Sector positioning
Liquidity ratio
113.212024
2022
2023
2024
Q1: 124.63
Med: 157.8
Q3: 244.91
Watch
In 2024, the liquidity ratio of UNION D'EXPERTS (113.21) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-5.92x2024
2022
2023
2024
Q1: 0.0x
Med: 0.2x
Q3: 4.37x
Watch+10 pts over 3 years
In 2024, the interest coverage of UNION D'EXPERTS (-5.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Overall, WCR represents 38 days of revenue, i.e. 4.3 M€ to permanently finance. Over 2016-2024, WCR increased by +69%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
4 283 928 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
36 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
54 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
38 j
WCR and payment terms evolution UNION D'EXPERTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 541 228 €
3 337 102 €
3 496 205 €
3 475 667 €
5 857 560 €
2 189 943 €
4 555 260 €
4 632 116 €
4 283 928 €
Inventory turnover (days)
0
0
0
0
0
0
0
1
0
Customer payment term (days)
45
41
45
45
42
34
42
38
36
Supplier payment term (days)
53
51
52
54
49
43
62
57
54
Positioning of UNION D'EXPERTS in its sector
Comparison with sector Évaluation des risques et dommages
Valuation estimate
Based on 209 transactions of similar company sales
(all years),
the value of UNION D'EXPERTS is estimated at
21 096 922 €
(range 6 518 994€ - 43 397 576€).
The price/revenue ratio is 0.87x
(in line with sector norms).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
209 transactions
6518k€21096k€43397k€
21 096 922 €Range: 6 518 994€ - 43 397 576€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
40 532 953 €×0.87x
Estimation35 117 408 €
10 845 722€ - 72 131 687€
Net Income Multiple20%
33 500 €×2.0x
Estimation66 196 €
28 902€ - 296 411€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 209 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Évaluation des risques et dommages)
Compare UNION D'EXPERTS with other companies in the same sector:
The revenue of UNION D'EXPERTS in 2024 is 40.5 M€.
Is UNION D'EXPERTS profitable?
Yes, UNION D'EXPERTS generated a net profit of 34 k€ in 2024.
Where is the headquarters of UNION D'EXPERTS ?
The headquarters of UNION D'EXPERTS is located in SAINT-AVERTIN (37550), in the department Indre-et-Loire.
Where to find the tax return of UNION D'EXPERTS ?
The tax return of UNION D'EXPERTS is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does UNION D'EXPERTS operate?
UNION D'EXPERTS operates in the sector Évaluation des risques et dommages (NAF code 66.21Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart